SOLBAKKEN LANDBRUK AS

8445 MELBU

Finances

Share Ownership

Return on Equity

6,83 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 553 000	1 570 000	1 374 000	1 294 000
Net Income	34 000	114 000	18 000	−46 000
Total Assets	1 072 000	864 000	693 000	721 000
Total Equity	498 000	464 000	351 000	333 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 553 000	1 570 000	1 374 000	1 294 000
Expenditure	1 295 000	1 610 000	1 334 000	1 338 000
Operating Profit	58 000	160 000	39 000	−43 000
Financial Income	0	0	0	0
Financial Costs	14 000	15 000	16 000	15 000
Financial Balance	−14 000	−15 000	−16 000	−15 000
Earnings Before Tax	44 000	146 000	23 000	−58 000
Tax	10 000	32 000	5 000	−13 000
Net Income	34 000	114 000	18 000	−46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	462 000	162 000	241 000	300 000
Total Current Assets	610 000	702 000	452 000	421 000
Total Assets	1 072 000	864 000	693 000	721 000
Total Retained Equity	398 000	364 000	351 000	233 000
Total Equity	498 000	464 000	351 000	333 000
Total Long-Term Debt	0	89 000	123 000	154 000
Total Current Debt	573 000	311 000	219 000	234 000
Total Equity and Debt	1 072 000	864 000	693 000	721 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	619 000	776 000	581 000	531 000
Other Income	933 000	794 000	793 000	763 000
Revenue	1 553 000	1 570 000	1 374 000	1 294 000
Cost of Goods Sold	265 000	685 000	516 000	436 000
Salary Costs	509 000	455 000	417 000	432 000
Depreciation	135 000	47 000	48 000	43 000
Impairment	0	0	0	0
Expenditure	1 295 000	1 610 000	1 334 000	1 338 000
Operating Profit	58 000	160 000	39 000	−43 000
Financial Income	0	0	0	0
Financial Costs	14 000	15 000	16 000	15 000
Financial Balance	−14 000	−15 000	−16 000	−15 000
Dividends	0	0	0	0
Net Income	34 000	114 000	18 000	−46 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	42 000	52 000	84 000	89 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	385 000	110 000	157 000	205 000
Fixtures	35 000	0	0	0
Total Tangible Assets	420 000	110 000	157 000	205 000
Total Fiancial Fixed Assets	0	0	0	6 000
Total Fixed Assets	462 000	162 000	241 000	300 000
Stock	498 000	587 000	354 000	353 000
Total Investments	0	0	0	0
Cash, Bank	111 000	20 000	48 000	68 000
Total Current Assets	610 000	702 000	452 000	421 000
Total Assets	1 072 000	864 000	693 000	721 000
Total Equity	498 000	464 000	351 000	333 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	89 000	123 000	154 000
Creditors	437 000	223 000	139 000	226 000
Unpaid Taxes	91 000	47 000	43 000	−29 000
Dividends	0	0	0	0
Other Current Debt	45 000	40 000	37 000	38 000
Total Current Debt	573 000	311 000	219 000	234 000
Total Equity and Debt	1 072 000	864 000	693 000	721 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,83 %	24,57 %	5,13 %	−13,81 %
Debt-to-Equity Ratio	0	0,19	0,35	0,46
Operating Profit Margin	3,73 %	10,19 %	2,84 %	−3,32 %
Current Ratio	1,06	2,26	2,06	1,8
Quick Ratio	8,13	−2,54	−3,35	−3,54
Equity Ratio	0,46	0,54	0,51	0,46
Gross Profit Margin	82,94 %	56,37 %	62,45 %	66,31 %